Flat
CR0
2 beds
1 bath
Addiscombe Road, Croydon CR0
London, England · CR0
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£2,324
↗ 2%After 5 Years
Change In Property Value
£40,894
↗ 14%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,200 | £13,398 | £13,599 | £13,939 | £14,287 | £68,423 |
| Total Expenses | £12,973 | £13,042 | £13,103 | £13,179 | £13,257 | £65,554 |
| Profit Before Tax | £228 | £356 | £496 | £760 | £1,031 | £2,869 |
| Profit After Tax | £184 | £288 | £401 | £615 | £835 | £2,324 |
| Change In Property Value | £3 | £6,000 | £10,710 | £14,252 | £9,929 | £40,894 |
| Net Return | £187 | £6,288 | £11,112 | £14,867 | £10,764 | £43,218 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 12% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change